investorscraft@gmail.com

Intrinsic ValueCurrys plc (CURY.L)

Previous Close£146.00
Intrinsic Value
Upside potential
Previous Close
£146.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Currys plc is a leading retailer of technology products and services, operating across the UK & Ireland, Nordics, and Greece. The company specializes in consumer electronics, mobile technology, and related services, including mobile virtual network operations and electrical repairs. With a strong omnichannel presence, Currys serves customers through 832 stores in eight countries and a robust online platform. The company also offers insurance services, enhancing its value proposition. Currys operates in the competitive specialty retail sector, where it differentiates itself through a broad product range, service offerings, and a well-established brand. Its market position is reinforced by its extensive store network and digital capabilities, allowing it to cater to diverse customer needs. The rebranding from Dixons Carphone to Currys in 2021 reflects a strategic focus on unifying its identity and streamlining operations. Despite sector challenges, Currys maintains relevance through its adaptability and customer-centric approach.

Revenue Profitability And Efficiency

Currys reported revenue of £8.48 billion for FY 2024, with net income of £165 million, translating to a diluted EPS of 14.63p. The company generated £366 million in operating cash flow, demonstrating solid cash generation capabilities. Capital expenditures were £48 million, indicating disciplined investment in maintaining and expanding its operational footprint. These figures reflect a balanced approach to growth and profitability.

Earnings Power And Capital Efficiency

The company's earnings power is evident in its ability to convert revenue into net income, supported by efficient operations. With a market cap of approximately £1.36 billion, Currys leverages its scale to maintain competitive margins. The absence of dividends suggests a focus on reinvesting earnings to sustain growth and operational improvements, aligning with its capital efficiency strategy.

Balance Sheet And Financial Health

Currys holds £125 million in cash and equivalents, against total debt of £1.03 billion, indicating a leveraged but manageable financial position. The company's operating cash flow covers interest obligations comfortably, supporting its financial stability. The balance sheet reflects a typical retail structure, with investments in inventory and store networks balanced by liabilities.

Growth Trends And Dividend Policy

Currys has shown resilience in a challenging retail environment, with steady revenue and profitability. The company does not currently pay dividends, opting to retain earnings for strategic initiatives. Growth is likely driven by omnichannel expansion and service diversification, though sector headwinds such as inflationary pressures and consumer spending shifts remain key considerations.

Valuation And Market Expectations

With a beta of 1.108, Currys exhibits higher volatility relative to the market, reflecting sector-specific risks. The market cap of £1.36 billion suggests moderate investor confidence, balancing growth potential against competitive and macroeconomic uncertainties. Valuation metrics will hinge on the company's ability to sustain profitability and navigate retail sector dynamics.

Strategic Advantages And Outlook

Currys benefits from a strong brand, extensive store network, and integrated online platform, positioning it well in the competitive retail landscape. The focus on technology products and ancillary services provides diversification. However, the outlook depends on macroeconomic conditions and consumer demand trends. Strategic initiatives, including digital transformation and cost management, will be critical to maintaining its market position.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount